121.5
Revenue₹M
176.7
175.7
181.7
185.2
190.9
192.1
192.9
194.1
199.0
206.9
128.8
1.63%
1.56%
51
3.19
Revenue growth%
5.62
3.97
5.90
6.68
6.72
4.94
2.13
2.10
4.52
3.82
15.12
3.82
4.73
11
11.13
Gross margin%
0.43
3.32
4.52
3.03
5.55
7.23
6.85
7.74
8.75
6.99
13.70
7.23
6.20
11
7.85
Operating margin%
24.97
22.56
24.79
26.37
26.12
25.05
23.13
23.57
25.10
25.03
4.75
25.03
25.00
48
24.73
Net margin%
20.20
21.94
24.56
27.30
27.84
26.68
28.93
31.63
31.16
31.35
29.45
31.16
27.57
89
35.30
P/E ratio (avg)x
21.31
19.35
16.89
15.90
16.45
14.98
13.22
11.86
12.63
12.22
37.47
12.63
15.44
38
12.61
EV/EBITx
28.40
25.57
27.69
30.27
27.69
25.07
27.38
24.42
26.41
28.71
21.27
26.41
27.54
16
15.36
FCF yield (avg)%
17.75
20.52
22.67
19.73
18.49
16.05
17.39
17.06
20.06
20.39
9.69
17.39
19.11
94
20.50
FCF margin%
22.64
20.82
22.84
19.91
21.11
22.47
24.89
26.23
27.82
27.96
3.69
26.23
22.74
93
1.520
FCF / Net incomex
0.468
0.441
0.414
0.387
0.336
0.324
0.324
0.310
0.308
0.267
0.606
0.310
0.330
57
29.12
ROIC%
15.75
13.94
12.18
12.02
10.69
8.14
5.59
2.79
3.05
0.52
29.54
3.05
9.42
13
14.97
Return on equity%
16.87
15.75
18.11
21.07
21.73
22.26
24.08
21.51
22.84
24.02
20.30
22.84
21.62
25
13.91
Return on assets%
17.69
15.05
12.22
15.14
14.50
14.31
16.33
14.37
12.86
14.76
26.82
14.37
14.63
53
0.46
EPS₹
2.64
2.68
2.94
3.36
3.39
4.10
4.74
4.97
4.95
5.75
0.52
11.13%
8.60%
—
5.07
EPS growth%
26.97
27.28
28.84
29.99
28.25
30.11
32.75
34.69
37.59
37.65
8.17
34.69
30.05
17
1.74
Bookvalue per sh₹
2.59
2.50
2.72
2.88
3.24
3.45
3.85
3.83
3.61
3.38
0.92
0.84%
3.12%
—
2.14
FCF per share₹
2.33
2.48
2.84
2.93
3.16
3.56
4.13
4.61
5.08
4.99
1.07
9.56%
9.44%
—
1.45
Dividend per sh₹
1.49
1.51
1.53
1.45
1.64
1.76
1.83
1.84
1.86
1.95
2.23
3.58%
4.04%
—
4.67
Div yield (avg)%
25.15
23.86
21.28
23.26
24.61
23.29
21.56
20.82
23.75
20.77
15.53
21.56
23.28
28
2.19
Payout ratio%
3.84
6.83
8.16
10.38
13.12
14.93
15.74
17.17
18.16
18.03
17.35
17.17
14.02
72
45.64
Shares (diluted)M
66.05
67.07
81.24
81.15
94.23
93.91
110.0
122.7
143.6
173.4
46.36
12.98%
11.29%
93
3.61
Buyback yield%
23.12
22.23
20.53
22.39
20.40
21.16
19.82
21.84
20.77
20.76
13.38
20.77
20.97
64
0.467
D/E ratiox
0.824
0.785
0.729
0.754
0.720
0.694
0.661
0.742
0.687
0.725
0.314
0.694
0.727
72
117.1
Enterprise value₹M
165.9
198.2
198.4
218.4
263.4
296.8
320.1
347.4
373.3
368.3
146.4
6.94%
9.20%
90
83.89
LT debt₹M
57.34
48.73
50.41
52.85
49.83
47.51
51.27
43.90
46.59
44.46
124.7
(2.26%)
(3.28%)
73
Revenue
₹206.9M
1.56%
1.00×
Cost of revenue
₹105.6M
1.46%
0.99×
Operating expenses
₹46.11M
1.61%
1.00×
Cash and investments
18.39%
Property and equipment
14.72%
Spread over hurdle
25.81%